[SPSETIA] QoQ TTM Result on 31-Oct-2000 [#4]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
20-Dec-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2000
Quarter
31-Oct-2000 [#4]
Profit Trend
QoQ- -5.81%
YoY- 61.79%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
TTM Result
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Revenue 520,827 555,539 552,185 542,042 572,814 554,014 448,583 10.47%
PBT 131,187 128,936 125,488 121,152 115,105 109,370 85,845 32.70%
Tax -38,187 -41,348 -40,391 -41,038 -30,046 -21,081 -13,282 102.32%
NP 93,000 87,588 85,097 80,114 85,059 88,289 72,563 18.00%
-
NP to SH 93,000 87,588 85,097 80,114 85,059 88,289 72,563 18.00%
-
Tax Rate 29.11% 32.07% 32.19% 33.87% 26.10% 19.27% 15.47% -
Total Cost 427,827 467,951 467,088 461,928 487,755 465,725 376,020 8.99%
-
Net Worth 732,866 701,939 698,194 668,233 575,568 440,093 425,708 43.68%
Dividend
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Div 26,736 26,736 14,424 14,424 12,868 - - -
Div Payout % 28.75% 30.53% 16.95% 18.00% 15.13% - - -
Equity
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Net Worth 732,866 701,939 698,194 668,233 575,568 440,093 425,708 43.68%
NOSH 334,642 334,256 334,064 334,116 302,930 146,697 141,902 77.26%
Ratio Analysis
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
NP Margin 17.86% 15.77% 15.41% 14.78% 14.85% 15.94% 16.18% -
ROE 12.69% 12.48% 12.19% 11.99% 14.78% 20.06% 17.05% -
Per Share
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
RPS 155.64 166.20 165.29 162.23 189.09 377.66 316.12 -37.67%
EPS 27.79 26.20 25.47 23.98 28.08 60.18 51.14 -33.43%
DPS 8.00 8.00 4.32 4.32 4.25 0.00 0.00 -
NAPS 2.19 2.10 2.09 2.00 1.90 3.00 3.00 -18.94%
Adjusted Per Share Value based on latest NOSH - 334,116
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
RPS 10.41 11.11 11.04 10.84 11.45 11.07 8.97 10.44%
EPS 1.86 1.75 1.70 1.60 1.70 1.76 1.45 18.07%
DPS 0.53 0.53 0.29 0.29 0.26 0.00 0.00 -
NAPS 0.1465 0.1403 0.1396 0.1336 0.1151 0.088 0.0851 43.68%
Price Multiplier on Financial Quarter End Date
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Date 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 28/04/00 31/01/00 -
Price 1.69 1.37 1.85 1.83 2.31 5.03 5.67 -
P/RPS 1.09 0.82 1.12 1.13 1.22 1.33 1.79 -28.17%
P/EPS 6.08 5.23 7.26 7.63 8.23 8.36 11.09 -33.03%
EY 16.44 19.13 13.77 13.10 12.16 11.97 9.02 49.26%
DY 4.73 5.84 2.33 2.36 1.84 0.00 0.00 -
P/NAPS 0.77 0.65 0.89 0.92 1.22 1.68 1.89 -45.07%
Price Multiplier on Announcement Date
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Date 26/09/01 13/06/01 15/03/01 20/12/00 20/09/00 - - -
Price 1.38 1.50 1.53 1.67 2.00 0.00 0.00 -
P/RPS 0.89 0.90 0.93 1.03 1.06 0.00 0.00 -
P/EPS 4.97 5.72 6.01 6.96 7.12 0.00 0.00 -
EY 20.14 17.47 16.65 14.36 14.04 0.00 0.00 -
DY 5.80 5.33 2.82 2.59 2.12 0.00 0.00 -
P/NAPS 0.63 0.71 0.73 0.84 1.05 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment